4.876
Revenue₩B
18.29
19.44
20.28
21.10
21.87
22.50
23.26
23.77
24.21
25.79
4.989
3.36%
3.89%
57
10.04
Revenue growth%
9.26
10.66
8.92
7.05
4.52
1.77
2.99
4.94
3.33
1.14
9.43
2.99
4.73
23
15.07
Gross margin%
20.92
21.40
23.87
22.49
21.75
23.56
22.69
24.30
24.32
21.38
6.73
23.56
22.59
71
19.74
Operating margin%
22.90
22.15
19.84
18.45
17.18
17.38
17.58
17.20
17.37
18.20
8.33
17.38
17.89
46
20.60
Net margin%
14.43
11.56
10.02
12.67
13.75
13.01
10.57
13.44
10.50
13.07
6.42
13.01
12.84
86
32.32
P/E ratio (avg)x
14.37
14.65
13.82
15.36
14.41
13.87
13.40
13.35
11.67
10.39
23.22
13.35
13.85
71
32.31
EV/EBITx
12.56
14.35
14.14
14.77
15.96
17.02
17.93
17.29
15.89
16.87
25.95
17.02
15.92
34
21.59
FCF yield (avg)%
27.23
29.92
31.88
32.59
31.07
29.70
29.49
31.68
32.67
30.21
12.46
30.21
30.64
42
18.74
FCF margin%
3.18
1.98
4.64
7.25
8.68
10.70
8.16
9.32
7.94
6.40
7.45
8.16
7.59
33
0.921
FCF / Net incomex
1.131
1.293
1.245
1.269
1.305
1.291
1.500
1.735
1.766
1.643
0.396
1.643
1.299
10
17.36
ROIC%
25.90
26.47
25.44
24.09
25.50
23.70
25.73
25.78
26.99
26.96
7.22
25.78
25.76
13
4.95
Return on equity%
11.04
13.84
16.60
16.10
17.87
15.27
13.38
13.85
11.36
11.59
12.35
13.38
13.84
85
2.93
Return on assets%
12.32
9.58
7.53
9.08
10.68
8.74
8.85
8.46
8.46
9.98
19.87
8.74
8.97
91
825.16
EPS₩
1,049
1,160
1,131
1,151
1,133
1,118
1,214
1,163
1,101
968.05
918.68
(3.09%)
(1.26%)
—
17.94
EPS growth%
25.78
28.08
30.34
28.27
26.92
24.23
26.96
29.42
27.92
29.31
5.11
27.92
28.00
83
882.91
Bookvalue per sh₩
1,304
1,553
1,534
1,834
2,053
2,295
2,647
2,815
2,914
2,852
871.30
6.79%
8.11%
—
543.01
FCF per share₩
410.85
452.88
471.99
529.01
521.21
539.97
536.77
592.54
658.38
638.43
531.99
4.14%
5.61%
—
952.68
Dividend per sh₩
703.17
747.99
733.59
667.69
626.31
594.50
613.05
656.16
652.01
651.73
904.41
0.80%
(1.51%)
—
17.05
Div yield (avg)%
28.88
29.35
30.30
32.78
29.94
32.64
31.37
33.37
34.53
36.61
24.11
33.37
32.01
38
14.74
Payout ratio%
18.33
16.23
18.71
18.75
21.65
18.91
19.28
22.11
19.83
19.42
14.55
19.42
19.10
6
22.98
Shares (diluted)M
26.10
24.50
22.73
22.29
25.55
24.30
24.06
26.04
25.28
27.22
22.73
1.27%
0.17%
87
16.89
Buyback yield%
6.49
6.65
6.33
6.43
8.27
10.93
8.60
9.50
10.69
12.59
7.15
10.69
8.43
41
1.364
D/E ratiox
0.529
0.576
0.522
0.528
0.514
0.512
0.517
0.495
0.449
0.397
0.354
0.495
0.515
53
3.285
Enterprise value₩B
10.64
12.66
13.03
15.52
16.75
18.50
19.23
20.32
21.97
21.34
14.57
4.97%
8.05%
24
4.730
LT debt₩B
3.149
3.432
3.967
3.719
4.150
3.958
4.242
4.152
3.845
3.892
17.83
(1.27%)
1.44%
46
Revenue
₩25.79B
3.89%
1.00×
Cost of revenue
₩14.71B
3.96%
1.01×
Operating expenses
₩3.702B
3.27%
0.94×
Property and equipment
15.29%
Goodwill & intangibles
15.23%